US · RMBS
Rambus Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- San Jose, CA 95134
- Website
- rambus.com
Price · as of 2025-12-31
$111.93
Market cap 10.74B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $80.60 | -27.99% |
| Intrinsic Value(DCF) | $47.68 | -57.4% |
| Graham-Dodd Method(GD) | $20.70 | -81.51% |
| Graham Formula(GF) | $73.04 | -34.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $6.76 | $31.10 | $294.75 | $0.90 | $0.00 |
| 2012 | $5.64 | $30.57 | $19.45 | $0.00 | $19.14 |
| 2013 | $9.66 | $57.79 | $2.75 | $0.49 | $0.00 |
| 2014 | $12.43 | $36.83 | $4.67 | $3.55 | $3.88 |
| 2015 | $13.25 | $35.37 | $2.83 | $12.77 | $14.97 |
| 2016 | $13.13 | $36.23 | $1.80 | $3.47 | $1.31 |
| 2017 | $13.92 | $35.07 | $2.93 | $2.27 | $0.00 |
| 2018 | $9.93 | $28.83 | $2.22 | $0.14 | $45.67 |
| 2019 | $13.06 | $28.09 | $0.98 | $3.06 | $0.00 |
| 2020 | $19.85 | $32.75 | $2.60 | $4.65 | $0.00 |
| 2021 | $27.73 | $47.05 | $3.47 | $6.11 | $6.62 |
| 2022 | $41.30 | $47.94 | $9.25 | $3.80 | $0.00 |
| 2023 | $63.76 | $96.74 | $2.00 | $22.38 | $29.23 |
| 2024 | $54.88 | $57.36 | $2.86 | $16.13 | $46.91 |
| 2025 | $98.88 | $80.60 | $13.76 | $20.70 | $73.04 |
AI valuation
Our deep-learning model estimates Rambus Inc.'s (RMBS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $80.60
- Current price
- $111.93
- AI upside
- -27.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$47.68
-57.4% upside
Graham-Dodd
$20.70
-81.51% upside
Graham Formula
$73.04
-34.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RMBS | Rambus Inc. | $111.93 | 10.74B | -28% | -57% | -82% | -35% | 46.23 | 7.81 | 15.06 | 31.63 | 165.82 | 9.98 | 75.97% | 36.77% | 32.57% | 18.55% | 32.34% | 16.04% | 0.03 | 189.53 | 8.20 | 7.67 | -0.44 | 2788.00% | 2713.00% | 6667.00% | 3.13% | 2.99 | 50.66% | 0.00% | 0.00% | 0.72% | 38.18 | 29.82 | 14.04 | 40.42 |
| AMKR | Amkor Technology, Inc. | $47.82 | 11.83B | -12% | -51% | -57% | -56% | 31.42 | 2.64 | 1.76 | 9.80 | 641.81 | 2.65 | 13.99% | 6.97% | 5.57% | 8.73% | 9.85% | 4.99% | 0.35 | 6.20 | 2.27 | 1.95 | 0.16 | 490.00% | 618.00% | -4465.00% | 1.62% | 0.64 | 4.76% | 0.69% | 21.80% | 2.05% | 24.37 | 59.64 | 1.70 | 3.74 |
| ENTG | Entegris, Inc. | $132.45 | 20.12B | -31% | -59% | -99% | -92% | 87.25 | 5.20 | 6.43 | 28.81 | — | -22.83 | 38.78% | 14.40% | 7.37% | 6.16% | 5.74% | 2.81% | 0.98 | 2.40 | 3.35 | 1.68 | 4.23 | -1969.00% | -138.00% | 2533.00% | 1.93% | 1.42 | 5.32% | 0.30% | 25.80% | 1.22% | 52.34 | 60.80 | 7.54 | 3.80 |
| GTM | ZoomInfo Technologies Inc… | $6.21 | 1.9B | +370% | -50% | -78% | -33% | 16.05 | 1.32 | 1.60 | 10.21 | 4.14 | -4.97 | 82.46% | 21.29% | 9.94% | 7.76% | 5.59% | 1.92% | 1.20 | 6.24 | 0.72 | 4.96 | 4.60 | 38750.00% | 290.00% | 2913.00% | 19.51% | 0.74 | 12.79% | 0.00% | 0.00% | 20.63% | 13.61 | 9.31 | 2.90 | 0.63 |
| LSCC | Lattice Semiconductor Cor… | $95.62 | 13.08B | — | -58% | -97% | -100% | 4477.24 | 19.34 | 26.39 | 238.79 | — | 35.00 | 68.21% | 2.92% | 0.59% | — | — | — | 0.11 | 57.86 | 3.09 | 2.01 | -0.97 | — | — | — | 0.96% | 1.49 | — | 0.00% | 0.00% | 0.72% | 900.25 | 103.73 | 26.28 | 50.32 |
| MANH | Manhattan Associates, Inc… | $135.43 | 8.16B | -11% | -30% | -83% | -68% | 38.48 | 26.89 | 7.83 | 28.23 | 1500.86 | 33.52 | 55.74% | 26.15% | 20.34% | 71.66% | 242.95% | 27.55% | 0.36 | — | 1.28 | 1.19 | -0.74 | 256.00% | 375.00% | 3062.00% | 4.42% | 0.85 | 417.73% | 0.00% | 0.00% | 3.72% | 29.17 | 22.05 | 7.63 | 12.84 |
| MTSI | MACOM Technology Solution… | $248.12 | 18.61B | -62% | -47% | -96% | — | -242.05 | 9.89 | 13.57 | 323.57 | — | 14.38 | 54.94% | 13.40% | -5.60% | -4.42% | 12.28% | -2.81% | 0.41 | 23.50 | 3.71 | 2.87 | 10.70 | -17019.00% | 3258.00% | 3753.00% | 1.47% | 0.72 | 18.26% | 0.00% | 0.00% | 0.33% | 99.29 | 66.77 | 13.31 | 11.15 |
| NVMI | Nova Ltd. | $438.86 | 13.95B | -31% | -22% | -81% | -26% | 52.06 | 10.24 | 15.32 | 47.84 | 135.44 | 11.42 | 57.63% | 28.78% | 29.44% | 23.08% | 25.41% | 13.82% | 0.65 | 109.44 | 6.28 | 5.35 | 2.32 | 3843.00% | 3096.00% | -6.00% | 1.61% | 1.09 | 25.55% | 0.00% | 0.00% | 0.26% | 52.49 | 61.05 | 15.11 | 9.73 |
| PEGA | Pegasystems Inc. | $43.73 | 7.42B | +86% | -49% | -67% | +26% | 19.37 | 9.68 | 4.36 | 23.62 | 6.74 | 10.81 | 75.86% | 15.07% | 22.54% | 57.32% | 63.19% | 23.14% | 0.10 | 204.75 | 1.33 | 1.23 | -0.44 | 28727.00% | 1661.00% | 4509.00% | 6.44% | 0.68 | 117.86% | 0.20% | 3.90% | 11.57% | 27.63 | 14.82 | 4.16 | 7.59 |
| SWKS | Skyworks Solutions, Inc. | $59.58 | 8.96B | -1% | -50% | — | -69% | 21.42 | 1.77 | 2.50 | 9.88 | — | 3.69 | 41.16% | 12.23% | 11.67% | 7.89% | 7.84% | 5.89% | 0.21 | 18.45 | 2.33 | 1.49 | 0.04 | -1653.00% | -218.00% | -3369.00% | 10.82% | 0.98 | 19.13% | 4.23% | 90.70% | 4.67% | 20.09 | 9.09 | 2.46 | 4.83 |
| TSEM | Tower Semiconductor Ltd. | $124.87 | 13.96B | -28% | -52% | -72% | -74% | 71.44 | 5.42 | 10.06 | 29.68 | 1468.45 | 5.42 | 23.23% | 12.40% | 14.08% | 7.93% | 10.01% | 6.89% | 0.06 | — | 6.48 | 5.21 | -0.15 | 486.00% | 905.00% | -42787.00% | -0.26% | 1.50 | -2.33% | 0.00% | 0.00% | 0.00% | 76.01 | -359.30 | 9.42 | 23.81 |
About Rambus Inc.
Rambus Inc. provides semiconductor products in the United States, Taiwan, South Korea, Japan, Europe, Canada, Singapore, China, and internationally. The company offers DDR memory interface chips, including DDR5, DDR4 and DDR3 memory interface chips to module manufacturers and OEMs; silicon IP comprising, interface and security IP solutions that move and protect data in advanced applications; and physical interface and digital controller IP to offer industry-leading, integrated memory and interconnect subsystems. It also provides a portfolio of patents that covers memory architecture, high-speed serial links, and security products. The company markets its products and services through its direct sales force and distributors. Rambus Inc. was incorporated in 1990 and is headquartered in San Jose, California.
- CEO
- Luc Seraphin
- Employees
- 712
- Beta
- 1.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($47.68 ÷ $111.93) − 1 = -57.4% (DCF, example).